

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,458.3 | 19,385.6 | 18,907.7 | 20,493.3 | 22,486 | 22,782.8 | |
COGS | 14,948.5 | 13,930.3 | 13,268.4 | 14,243.3 | 15,311.5 | 15,507.4 | |
Gross Profit | 5,509.8 | 5,455.4 | 5,639.2 | 6,249.9 | 7,174.5 | 7,274.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,297.3 | 1,540.8 | 1,638.1 | 1,993.8 | 2,714.4 | 2,810.4 | |
Total Operating Expenses | 4,212.6 | 3,914.6 | 4,001.2 | 4,256.1 | 4,460.1 | 4,464 | |
R&D Expenses | 136.1 | 186.1 | 179.3 | 297.8 | 313.7 | - | |
Selling General & Admin Expenses | 228 | 189 | 233 | 211 | 62.79 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.971) | (0.962) | (0.708) | (0.445) | (0.211) | (0.163) | |
Interest Income | 23.57 | 44.6 | 30.99 | 39.42 | 61.59 | - | |
Income Tax Expense | 241.7 | 343 | 581.7 | 0.769 | 802.8 | 850 | |
Net Income | |||||||
Net Income | 978.4 | 1,273.1 | 1,536.7 | 2,109.2 | 2,067.6 | 2,117 | |
Supplemental | |||||||
EBIT | 1,221.1 | 1,617.1 | 2,119.1 | 2,110.4 | 2,714.4 | 2,854.5 | |
EBITDA | 1,522.6 | 1,842.3 | 2,372.2 | 2,373.7 | 3,063.1 | 3,233 | |